CellaVision AB
STO:CEVI

Watchlist Manager
CellaVision AB Logo
CellaVision AB
STO:CEVI
Watchlist
Price: 194.6 SEK -0.51% Market Closed
Market Cap: 4.6B SEK

Relative Value

The Relative Value of one CEVI stock under the Base Case scenario is 289.67 SEK. Compared to the current market price of 194.6 SEK, CellaVision AB is Undervalued by 33%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CEVI Relative Value
Base Case
289.67 SEK
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
23
Median 3Y
7.5
Median 5Y
9.2
Industry
2.2
Forward
5.8
vs History
93
vs Industry
20
Median 3Y
41.2
Median 5Y
49.8
Industry
21.8
Forward
26.7
vs History
80
vs Industry
19
Median 3Y
30.7
Median 5Y
42.9
Industry
13.5
vs History
58
vs Industry
9
Median 3Y
67
Median 5Y
78.2
Industry
19.8
vs History
92
vs Industry
15
Median 3Y
7.3
Median 5Y
9.2
Industry
2.1
vs History
92
vs Industry
22
Median 3Y
7.3
Median 5Y
9.1
Industry
2.3
Forward
5.6
vs History
92
vs Industry
26
Median 3Y
10.9
Median 5Y
13.3
Industry
4.8
vs History
93
vs Industry
15
Median 3Y
30.3
Median 5Y
36.7
Industry
11.5
Forward
16.9
vs History
95
vs Industry
20
Median 3Y
31.6
Median 5Y
36.8
Industry
15.7
Forward
19.6
vs History
82
vs Industry
19
Median 3Y
30.2
Median 5Y
42.6
Industry
13.5
vs History
80
vs Industry
14
Median 3Y
54.1
Median 5Y
72
Industry
17.6
vs History
87
vs Industry
17
Median 3Y
6.7
Median 5Y
8.3
Industry
1.8

Multiples Across Competitors

CEVI Competitors Multiples
CellaVision AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
CellaVision AB
STO:CEVI
4.6B SEK 6.2 30.5 22.8 22.8
US
Abbott Laboratories
NYSE:ABT
230.7B USD 5.4 17.1 22.2 31.8
US
Intuitive Surgical Inc
NASDAQ:ISRG
191.1B USD 21.9 77.2 61.6 74.2
US
Boston Scientific Corp
NYSE:BSX
152.2B USD 8.7 74.8 35.3 49.1
US
Stryker Corp
NYSE:SYK
145.5B USD 6.3 50.9 25.2 30.4
IE
Medtronic PLC
NYSE:MDT
107.1B USD 3.2 25.1 13.5 19.1
DE
Siemens Healthineers AG
XETRA:SHL
52.7B EUR 2.3 26.5 15.4 21.9
US
Becton Dickinson and Co
NYSE:BDX
47.9B USD 2.3 31.6 12.7 23.8
US
Edwards Lifesciences Corp
NYSE:EW
43.4B USD 7.8 10.4 23.7 26.1
US
IDEXX Laboratories Inc
NASDAQ:IDXX
39.7B USD 10.1 44.4 31.5 35.2
CN
Shenzhen Mindray Bio-Medical Electronics Co Ltd
SZSE:300760
271.6B CNY 7.6 24.4 21.3 21.3